Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,170 | 1,247 | 1,292 | 1,457 | 1,512 | 1,453 | 1,380 | 1,407 | 1,463 | 1,508 | 1,490 | 1,597 | 1,783 |
| Expenses | 306 | 345 | 365 | 434 | 453 | 700 | 1,020 | 864 | 885 | 845 | 678 | 660 | 558 |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 1 | 1 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 385 | 424 | 442 | 482 | 510 | 485 | 475 | 478 | 482 | 480 | 459 | 478 | 550 |
| Depreciation | 12 | 12 | 13 | 14 | 14 | 17 | 16 | 15 | 15 | 16 | 16 | 16 | 16 |
| Profit before tax | 467 | 467 | 476 | 529 | 535 | 252 | −129 | 51 | 81 | 169 | 338 | 445 | 660 |
| Net Profit | 348 | 347 | 353 | 397 | 398 | 186 | −100 | 47 | 60 | 126 | 252 | 340 | 493 |
| EPS (₹) | 22.30 | 21.81 | 22.20 | 24.91 | 24.95 | 11.67 | −6.24 | 2.96 | 3.77 | 7.87 | 15.75 | 21.20 | 30.79 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,282 | 1,704 | 2,461 | 2,669 | 3,487 | 5,167 | 5,752 | 6,059 | 6,380 |
| Expenses | 361 | 640 | 1,308 | 1,235 | 1,179 | 1,444 | 3,030 | 3,061 | 2,740 |
| Operating Profit | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — |
| Other Income | 1 | 1 | 5 | 81 | 64 | 6 | 4 | 4 | 4 |
| Interest | 417 | 584 | 933 | 987 | 1,216 | 1,738 | 1,955 | 1,905 | 1,967 |
| Depreciation | 8 | 20 | 44 | 47 | 50 | 51 | 62 | 63 | 64 |
| Profit before tax | 498 | 462 | 180 | 481 | 1,105 | 1,939 | 709 | 1,033 | 1,612 |
| Net Profit | 322 | 335 | 131 | 353 | 826 | 1,446 | 531 | 778 | 1,211 |
| EPS (₹) | 22.41 | 23.17 | 8.61 | 22.65 | 52.87 | 90.72 | 33.27 | 48.54 | 75.61 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 144 | 144 | 156 | 156 | 159 | 159 | 160 | 160 | — |
| Reserves | 2,222 | 2,590 | 3,536 | 4,011 | 4,948 | 6,411 | 6,796 | 7,682 | — |
| Other Liabilities | 126 | 316 | 427 | 394 | 439 | 460 | 401 | 447 | — |
| Total Liabilities | 7,357 | 12,590 | 15,060 | 17,482 | 21,858 | 28,871 | 27,802 | 31,930 | — |
| Fixed Assets | 25 | 576 | 573 | 629 | 599 | 609 | 604 | 588 | — |
| CWIP | 2 | 3 | 1 | 3 | 4 | 5 | 4 | 0 | — |
| Investments | 0 | 46 | 1 | 1 | 455 | 1,439 | 893 | 1,075 | — |
| Other Assets | 7,330 | 11,965 | 14,486 | 16,849 | 20,801 | 26,818 | 26,302 | 30,267 | — |
| Total Assets | 7,357 | 12,590 | 15,060 | 17,482 | 21,858 | 28,871 | 27,802 | 31,930 | — |
| Borrowing | 4,867 | 9,540 | 10,941 | 12,921 | 16,312 | 21,841 | 20,446 | 23,641 | — |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −1,378 | −2,228 | −455 | −2,713 | −3,290 | −4,734 | 1,125 | −2,770 |
| Cash from Investing Activity | −7 | −638 | 24 | −33 | −314 | −994 | 708 | −101 |
| Cash from Financing Activity | 1,829 | 2,921 | 2,146 | 1,967 | 3,365 | 5,494 | −1,669 | 2,751 |
| Net Cash Flow | 444 | 54 | 1,715 | −780 | −239 | −234 | 164 | −120 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| ROCE % | — | — | — | — | — | — | — | 10.0 |
| ROE % | 14.0 | 13.0 | 4.0 | 9.0 | 18.0 | 25.0 | 8.0 | 11.0 |
| EPS (₹) | 22.41 | 23.17 | 8.61 | 22.65 | 52.87 | 90.72 | 33.27 | 48.54 |
| Book Value (₹) | — | — | — | — | — | — | — | 490.0 |
| Face Value (₹) | — | — | — | — | — | — | — | 10 |
| P/E | — | — | — | — | — | — | — | 16.8 |
| Div Yield % | — | — | — | — | — | — | — | 0.00 |
| NPM % | 25.1 | 19.6 | 5.3 | 12.8 | 23.3 | 28.0 | 9.2 | 12.8 |
| OPM % | — | — | — | — | — | — | — | — |
| D/E | 2.06 | 3.49 | 2.96 | 3.10 | 3.19 | 3.32 | 2.94 | 3.01 |
| P/B | — | — | — | — | — | — | — | 2.6 |